|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.420 AUD | +0.71% |
|
+3.27% | -36.61% |
| 05-31 | Maxiparts appoints Anu Parikh as CFO | RE |
| 05-31 | MaxiPARTS Appoints Anu Parikh as Chief Financial Officer | MT |
Company Valuation: MaxiPARTS Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 88.84 | 89.11 | 126.4 | 108.1 | 127 | 78.9 | - | - |
| Change | - | 0.3% | 41.85% | -14.47% | 17.44% | -37.86% | - | - |
| Enterprise Value (EV) 1 | 83.64 | 87.25 | 127.7 | 124 | 172.1 | 119.5 | 112.1 | 105.7 |
| Change | - | 4.32% | 46.3% | -2.88% | 38.82% | -30.58% | -6.21% | -5.66% |
| P/E | - | - | 21.2x | 37.1x | 16.4x | 8.41x | 7.55x | 6.84x |
| PBR | - | - | 1.52x | 1.08x | 1.21x | 1.09x | 1.01x | 0.88x |
| PEG | - | - | - | -0.6x | 0x | 0.4x | 0.7x | 0.7x |
| Capitalization / Revenue | 0.25x | 0.58x | 0.63x | 0.44x | 0.48x | 0.29x | 0.27x | 0.26x |
| EV / Revenue | 0.24x | 0.57x | 0.63x | 0.51x | 0.64x | 0.43x | 0.39x | 0.35x |
| EV / EBITDA | 3.09x | 6.07x | 6.9x | 5.38x | 6.31x | 4.18x | 3.71x | 3.33x |
| EV / EBIT | 4.52x | 8.89x | 9.9x | 8.88x | 10.2x | 6.99x | 6.04x | 5.19x |
| EV / FCF | 3.26x | -7.17x | 28.3x | -5.7x | 10.6x | 7.47x | 5.31x | 4.58x |
| FCF Yield | 30.7% | -13.9% | 3.53% | -17.5% | 9.4% | 13.4% | 18.8% | 21.9% |
| Dividend per Share 2 | - | 0.025 | 0.0639 | 0.0514 | 0.0617 | 0.0822 | 0.0895 | 0.1035 |
| Rate of return | - | 1.33% | 2.41% | 2.62% | 2.69% | 5.79% | 6.3% | 7.29% |
| EPS 2 | - | - | 0.1251 | 0.0529 | 0.1395 | 0.1688 | 0.1881 | 0.2077 |
| Distribution rate | - | - | 51.1% | 97.2% | 44.2% | 48.7% | 47.6% | 49.8% |
| Net sales 1 | 352.8 | 152.8 | 201.7 | 243.9 | 267.1 | 276.4 | 287.3 | 299.7 |
| EBITDA 1 | 27.11 | 14.37 | 18.5 | 23.05 | 27.29 | 28.55 | 30.24 | 31.72 |
| EBIT 1 | 18.52 | 9.813 | 12.9 | 13.96 | 16.8 | 17.1 | 18.54 | 20.38 |
| Net income 1 | 4.584 | -4.932 | 5.938 | 2.765 | 7.717 | 8.94 | 10.48 | 12.12 |
| Net Debt 1 | -5.192 | -1.852 | 1.254 | 15.87 | 45.14 | 40.57 | 33.15 | 26.81 |
| Reference price 2 | 2.400 | 1.880 | 2.650 | 1.960 | 2.290 | 1.420 | 1.420 | 1.420 |
| Nbr of stocks (in thousands) | 37,015 | 47,397 | 47,698 | 55,158 | 55,445 | 55,566 | - | - |
| Announcement Date | 8/19/21 | 8/17/22 | 8/24/23 | 8/22/24 | 8/21/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.36x | 0.43x | 4.17x | 5.83% | 54.75M | |
| 22.25x | 1.5x | 11.6x | 1.69% | 47.36B | |
| 17.7x | 0.74x | 5.45x | 3.29% | 35.89B | |
| 12.07x | 0.64x | 5.37x | 3.77% | 32.27B | |
| 9.86x | 0.6x | 7.81x | 1.49% | 27.92B | |
| 12.8x | 2.32x | 8.14x | 4.56% | 18.88B | |
| 10.65x | 0.5x | 4.9x | 3.07% | 17.58B | |
| 12x | 1.05x | 5.98x | 4.18% | 16.42B | |
| 27.23x | 1.09x | 11.34x | 0.59% | 15.58B | |
| 29.39x | 2.72x | 16.18x | 1.04% | 13.95B | |
| Average | 16.23x | 1.16x | 8.09x | 2.95% | 22.59B | |
| Weighted average by Cap. | 16.89x | 1.15x | 8.31x | 2.63% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MXI Stock
- Valuation MaxiPARTS Limited
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
